Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Emerald Resources

www: emeraldresources.com.au   email: info@emeraldresources.com.au
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:EMR AUD

Description

Emerald Resources are a gold focused junior near-term producer with one mine in development in Cambodia and one exploration property. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$340.89M which is a rise of roughly 48% over the last eleven months. As of 08/26/2020 they have ~A$118M debt and ~A$100.18M cash. They have 515M shares outstanding and trade on the Australian Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/26/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $229.74M $340.89M 08/26/2020 $111.15M
Total Assets: $122.12M $125.22M 08/26/2020 $3.09M
Total Liabilities: $20.11M $20.62M 08/26/2020 $0.51M
Current Assets: $97.70M $100.18M 08/26/2020 $2.48M
Current Liabilities: $20.11M $20.62M 08/26/2020 $0.51M
Total Debt: $114.94M $117.85M 08/26/2020 $2.91M
Cash: $97.70M $100.18M 08/26/2020 $2.48M
Enterprise Value: $246.98M $358.57M 05/12/1981 $111.59M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 08/26/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/26/2020 0.00%
Misc 08/26/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 514,771,000 514,771,000 08/26/2020 0
Shares (FD): 520,000,000 520,000,000 08/26/2020 0
Insider Ownership: n/a 35% 08/26/2020 35%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 08/26/2020 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/26/2020 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/26/2020 0
Initial CapEx (Outstanding): $98.00M
42.66% of Mkt.Cap		 $98.00M
28.75% of Mkt.Cap 		08/26/2020 $0.00M
Funding Option: n/a n/a 08/26/2020 n/a
Documentation: none FS 08/26/2020 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 08/26/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.90M 0.90M 08/26/2020 0.00M
Measured & Indicated: 1.00M 1.00M 08/26/2020 0.00M
Inferred: 0.10M 0.10M 08/26/2020 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.77M 0.77M 08/26/2020 0.00M
Measured & Indicated: 0.83M 0.83M 08/26/2020 0.00M
Inferred: 0.04M 0.04M 08/26/2020 0.00M
Reserves & Resources: 0.88M 0.88M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/26/2020 $0.00
Extra Operating Cost: n/a n/a 08/26/2020 $0.00
Average Grade: 2.00 g/t 2.00 g/t 08/26/2020 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/26/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 08/26/2020 0.00M
Annual Production: 90,000oz. 90,000oz. 08/26/2020 0oz.
Cash Cost: $700 $700 08/26/2020 $0
Extra Operating Cost: $400 $400 08/26/2020 $0
SILVER 08/26/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 08/26/2020 0.00M
Measured & Indicated: n/a n/a 08/26/2020 0.00M
Inferred: n/a n/a 08/26/2020 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/26/2020 0.00M
Measured & Indicated: n/a n/a 08/26/2020 0.00M
Inferred: n/a n/a 08/26/2020 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/26/2020 $0.00
Extra Operating Cost: n/a n/a 08/26/2020 $0.00
Average Grade: n/a n/a 08/26/2020 n/a
Recovery Rate: n/a n/a 08/26/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/26/2020 0.00M
Annual Production: n/a n/a 08/26/2020 n/a
Cash Cost: n/a n/a 08/26/2020 n/a
Extra Operating Cost: n/a n/a 08/26/2020 n/a

Property

Last Analysis Data  (08/26/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cambodia, Cambodia Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 60,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cambodia, Cambodia Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 60,000  

Profitability (by resource)

Proven &
Probable		 08/26/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.09M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.07M
Maximum Profit (Gold): $914.10M $767.91M n/a $-146.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $914.10M $767.91M n/a $-146.19M
Max Profit / Current MCap: 3.979 2.253 n/a -1.726
Max Profit Per Share (Gold): $1.76 $1.48 n/a $-0.28
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.76 $1.48 n/a $-0.28
Total Free Profit Per Share: $1.14 $0.59 n/a $-0.56
FD Mkt. Cap / Gold Eq.: $300.31 $445.61 n/a $145.30
FD Mkt. Cap / Silver Eq.: $4.21 $6.24 n/a $2.03
FD Mkt. Cap / Per Metal
as % Spot Price:		 15.37% 24.52% n/a 9.15%
Measured &
Indicated		 08/26/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.10M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.83M 0.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.08M
Maximum Profit (Gold): $995.35M $836.17M n/a $-159.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $995.35M $836.17M n/a $-159.19M
Max Profit / Current MCap: 4.333 2.453 n/a -1.880
Max Profit Per Share (Gold): $1.91 $1.61 n/a $-0.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.91 $1.61 n/a $-0.31
Total Free Profit Per Share: $1.30 $0.72 n/a $-0.58
FD Mkt. Cap / Gold Eq.: $275.80 $409.23 n/a $133.44
FD Mkt. Cap / Silver Eq.: $3.87 $5.73 n/a $1.86
FD Mkt. Cap / Per Metal
as % Spot Price:		 14.12% 22.52% n/a 8.40%

Reserves &
Resources		 08/26/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.11M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.88M 0.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.09M
Maximum Profit (Gold): $1,046.13M $878.83M n/a $-167.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,046.13M $878.83M n/a $-167.31M
Max Profit / Current MCap: 4.554 2.578 n/a -1.976
Max Profit Per Share (Gold): $2.01 $1.69 n/a $-0.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.01 $1.69 n/a $-0.32
Total Free Profit Per Share: $1.40 $0.80 n/a $-0.60
FD Mkt. Cap / Gold Eq.: $262.41 $389.37 n/a $126.96
FD Mkt. Cap / Silver Eq.: $3.68 $5.46 n/a $1.77
FD Mkt. Cap / Per Metal
as % Spot Price:		 13.43% 21.43% n/a 8.00%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×